Highlights

[YTLCMT] QoQ Quarter Result on 2006-09-30 [#1]

Stock [YTLCMT]: YTL CEMENT BHD
Announcement Date 19-Dec-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     10.32%    YoY -     -5.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 316,218 288,005 261,917 283,901 290,821 269,694 240,195 20.18%
  QoQ % 9.80% 9.96% -7.74% -2.38% 7.83% 12.28% -
  Horiz. % 131.65% 119.90% 109.04% 118.20% 121.08% 112.28% 100.00%
PBT 75,108 60,407 48,058 52,696 40,726 36,381 35,901 63.80%
  QoQ % 24.34% 25.70% -8.80% 29.39% 11.94% 1.34% -
  Horiz. % 209.21% 168.26% 133.86% 146.78% 113.44% 101.34% 100.00%
Tax -18,283 -14,826 -12,359 -13,367 8,014 -4,507 -3,075 229.27%
  QoQ % -23.32% -19.96% 7.54% -266.80% 277.81% -46.57% -
  Horiz. % 594.57% 482.15% 401.92% 434.70% -260.62% 146.57% 100.00%
NP 56,825 45,581 35,699 39,329 48,740 31,874 32,826 44.32%
  QoQ % 24.67% 27.68% -9.23% -19.31% 52.91% -2.90% -
  Horiz. % 173.11% 138.86% 108.75% 119.81% 148.48% 97.10% 100.00%
NP to SH 48,337 40,164 34,013 37,759 34,227 31,242 32,491 30.41%
  QoQ % 20.35% 18.08% -9.92% 10.32% 9.55% -3.84% -
  Horiz. % 148.77% 123.62% 104.68% 116.21% 105.34% 96.16% 100.00%
Tax Rate 24.34 % 24.54 % 25.72 % 25.37 % -19.68 % 12.39 % 8.57 % 100.94%
  QoQ % -0.81% -4.59% 1.38% 228.91% -258.84% 44.57% -
  Horiz. % 284.01% 286.35% 300.12% 296.03% -229.64% 144.57% 100.00%
Total Cost 259,393 242,424 226,218 244,572 242,081 237,820 207,369 16.14%
  QoQ % 7.00% 7.16% -7.50% 1.03% 1.79% 14.68% -
  Horiz. % 125.09% 116.90% 109.09% 117.94% 116.74% 114.68% 100.00%
Net Worth 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 1.95%
  QoQ % -20.16% -0.77% 2.29% 65.83% -0.01% -23.41% -
  Horiz. % 102.94% 128.92% 129.92% 127.01% 76.59% 76.59% 100.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 65,096 32,813 - - 48,434 - - -
  QoQ % 98.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.40% 67.75% 0.00% 0.00% 100.00% - -
Div Payout % 134.67 % 81.70 % - % - % 141.51 % - % - % -
  QoQ % 64.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.17% 57.73% 0.00% 0.00% 100.00% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,301,931 1,630,579 1,643,191 1,606,413 968,687 968,744 1,264,776 1.95%
  QoQ % -20.16% -0.77% 2.29% 65.83% -0.01% -23.41% -
  Horiz. % 102.94% 128.92% 129.92% 127.01% 76.59% 76.59% 100.00%
NOSH 650,965 656,274 660,446 662,438 484,343 484,372 484,217 21.87%
  QoQ % -0.81% -0.63% -0.30% 36.77% -0.01% 0.03% -
  Horiz. % 134.44% 135.53% 136.39% 136.81% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.97 % 15.83 % 13.63 % 13.85 % 16.76 % 11.82 % 13.67 % 20.06%
  QoQ % 13.52% 16.14% -1.59% -17.36% 41.79% -13.53% -
  Horiz. % 131.46% 115.80% 99.71% 101.32% 122.60% 86.47% 100.00%
ROE 3.71 % 2.46 % 2.07 % 2.35 % 3.53 % 3.23 % 2.57 % 27.82%
  QoQ % 50.81% 18.84% -11.91% -33.43% 9.29% 25.68% -
  Horiz. % 144.36% 95.72% 80.54% 91.44% 137.35% 125.68% 100.00%
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.58 43.88 39.66 42.86 60.04 55.68 49.60 -1.38%
  QoQ % 10.71% 10.64% -7.47% -28.61% 7.83% 12.26% -
  Horiz. % 97.94% 88.47% 79.96% 86.41% 121.05% 112.26% 100.00%
EPS 7.42 6.12 5.15 5.70 5.17 4.72 6.71 6.95%
  QoQ % 21.24% 18.83% -9.65% 10.25% 9.53% -29.66% -
  Horiz. % 110.58% 91.21% 76.75% 84.95% 77.05% 70.34% 100.00%
DPS 10.00 5.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 0.00% 0.00% 100.00% - -
NAPS 2.0000 2.4846 2.4880 2.4250 2.0000 2.0000 2.6120 -16.34%
  QoQ % -19.50% -0.14% 2.60% 21.25% 0.00% -23.43% -
  Horiz. % 76.57% 95.12% 95.25% 92.84% 76.57% 76.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 710,910
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.48 40.51 36.84 39.93 40.91 37.94 33.79 20.17%
  QoQ % 9.80% 9.96% -7.74% -2.40% 7.83% 12.28% -
  Horiz. % 131.64% 119.89% 109.03% 118.17% 121.07% 112.28% 100.00%
EPS 6.80 5.65 4.78 5.31 4.81 4.39 4.57 30.43%
  QoQ % 20.35% 18.20% -9.98% 10.40% 9.57% -3.94% -
  Horiz. % 148.80% 123.63% 104.60% 116.19% 105.25% 96.06% 100.00%
DPS 9.16 4.62 0.00 0.00 6.81 0.00 0.00 -
  QoQ % 98.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.51% 67.84% 0.00% 0.00% 100.00% - -
NAPS 1.8314 2.2937 2.3114 2.2597 1.3626 1.3627 1.7791 1.96%
  QoQ % -20.16% -0.77% 2.29% 65.84% -0.01% -23.41% -
  Horiz. % 102.94% 128.92% 129.92% 127.01% 76.59% 76.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.7500 4.3800 4.0000 2.4800 2.3400 2.4300 2.3000 -
P/RPS 11.84 9.98 10.09 5.79 3.90 4.36 4.64 87.05%
  QoQ % 18.64% -1.09% 74.27% 48.46% -10.55% -6.03% -
  Horiz. % 255.17% 215.09% 217.46% 124.78% 84.05% 93.97% 100.00%
P/EPS 77.44 71.57 77.67 43.51 33.11 37.67 34.28 72.42%
  QoQ % 8.20% -7.85% 78.51% 31.41% -12.11% 9.89% -
  Horiz. % 225.90% 208.78% 226.58% 126.93% 96.59% 109.89% 100.00%
EY 1.29 1.40 1.29 2.30 3.02 2.65 2.92 -42.08%
  QoQ % -7.86% 8.53% -43.91% -23.84% 13.96% -9.25% -
  Horiz. % 44.18% 47.95% 44.18% 78.77% 103.42% 90.75% 100.00%
DY 1.74 1.14 0.00 0.00 4.27 0.00 0.00 -
  QoQ % 52.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.75% 26.70% 0.00% 0.00% 100.00% - -
P/NAPS 2.88 1.76 1.61 1.02 1.17 1.22 0.88 120.91%
  QoQ % 63.64% 9.32% 57.84% -12.82% -4.10% 38.64% -
  Horiz. % 327.27% 200.00% 182.95% 115.91% 132.95% 138.64% 100.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 19/12/06 24/08/06 18/05/06 23/02/06 -
Price 4.9000 5.6500 4.4800 3.6000 2.4200 2.3700 2.4000 -
P/RPS 10.09 12.87 11.30 8.40 4.03 4.26 4.84 63.41%
  QoQ % -21.60% 13.89% 34.52% 108.44% -5.40% -11.98% -
  Horiz. % 208.47% 265.91% 233.47% 173.55% 83.26% 88.02% 100.00%
P/EPS 65.99 92.32 86.99 63.16 34.25 36.74 35.77 50.59%
  QoQ % -28.52% 6.13% 37.73% 84.41% -6.78% 2.71% -
  Horiz. % 184.48% 258.09% 243.19% 176.57% 95.75% 102.71% 100.00%
EY 1.52 1.08 1.15 1.58 2.92 2.72 2.80 -33.53%
  QoQ % 40.74% -6.09% -27.22% -45.89% 7.35% -2.86% -
  Horiz. % 54.29% 38.57% 41.07% 56.43% 104.29% 97.14% 100.00%
DY 2.04 0.88 0.00 0.00 4.13 0.00 0.00 -
  QoQ % 131.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.39% 21.31% 0.00% 0.00% 100.00% - -
P/NAPS 2.45 2.27 1.80 1.48 1.21 1.19 0.92 92.47%
  QoQ % 7.93% 26.11% 21.62% 22.31% 1.68% 29.35% -
  Horiz. % 266.30% 246.74% 195.65% 160.87% 131.52% 129.35% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

300  236  580  1096 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.405+0.04 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.285+0.03 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 GPACKET 0.55+0.025 
 VELESTO 0.32+0.005 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers